Schedule of segment reporting |
Summary financial data on Newcastle’s segments is given below, together with reconciliation to the same data for Newcastle as a whole:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Investments (A)
|
|
|
|
|
|
|
|
|
|
|
|
CDOs
|
|
Other Debt (B)
|
|
Golf
|
|
Corporate
|
|
Discontinued Operations
|
|
Eliminations
|
|
Total
|
Year Ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
$
|
84,938
|
|
|
$
|
50,093
|
|
|
$
|
147
|
|
|
$
|
44
|
|
|
$
|
—
|
|
|
$
|
(7,595
|
)
|
|
$
|
127,627
|
|
Interest expense
|
(22,142
|
)
|
|
(41,874
|
)
|
|
(19,783
|
)
|
|
(3,818
|
)
|
|
—
|
|
|
7,595
|
|
|
(80,022
|
)
|
Inter-segment elimination
|
(7,595
|
)
|
|
1,861
|
|
|
5,734
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Net interest income (expense)
|
55,201
|
|
|
10,080
|
|
|
(13,902
|
)
|
|
(3,774
|
)
|
|
—
|
|
|
—
|
|
|
47,605
|
|
Impairment (reversal)
|
(3,303
|
)
|
|
884
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,419
|
)
|
Operating revenues
|
—
|
|
|
—
|
|
|
291,537
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
291,537
|
|
Other income
|
41,780
|
|
|
26,819
|
|
|
5,863
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74,462
|
|
Loan and security servicing expense
|
238
|
|
|
961
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,199
|
|
Operating expenses - golf (C)
|
—
|
|
|
—
|
|
|
244,234
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
244,234
|
|
Repairs and maintenance expenses - golf
|
—
|
|
|
—
|
|
|
9,870
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,870
|
|
Cost of sales - golf
|
—
|
|
|
—
|
|
|
30,271
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,271
|
|
General and administrative expense
|
14
|
|
|
2
|
|
|
1,435
|
|
|
7,722
|
|
|
—
|
|
|
—
|
|
|
9,173
|
|
Acquisition and transaction expenses (D)
|
—
|
|
|
2,919
|
|
|
1,941
|
|
|
619
|
|
|
—
|
|
|
—
|
|
|
5,479
|
|
Management fee to affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
21,039
|
|
|
—
|
|
|
—
|
|
|
21,039
|
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
26,880
|
|
|
87
|
|
|
—
|
|
|
—
|
|
|
26,967
|
|
Income tax expense
|
—
|
|
|
—
|
|
|
208
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
208
|
|
Income (loss) from continuing operations
|
100,032
|
|
|
32,133
|
|
|
(31,341
|
)
|
|
(33,241
|
)
|
|
—
|
|
|
—
|
|
|
67,583
|
|
Loss from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(35,189
|
)
|
|
—
|
|
|
(35,189
|
)
|
Net income (loss)
|
100,032
|
|
|
32,133
|
|
|
(31,341
|
)
|
|
(33,241
|
)
|
|
(35,189
|
)
|
|
—
|
|
|
32,394
|
|
Preferred dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,580
|
)
|
|
—
|
|
|
—
|
|
|
(5,580
|
)
|
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
329
|
|
|
—
|
|
|
523
|
|
|
—
|
|
|
852
|
|
Income (loss) applicable to common stockholders
|
$
|
100,032
|
|
|
$
|
32,133
|
|
|
$
|
(31,012
|
)
|
|
$
|
(38,821
|
)
|
|
$
|
(34,666
|
)
|
|
$
|
—
|
|
|
$
|
27,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments, net (E)
|
$
|
473,209
|
|
|
$
|
833,293
|
|
|
$
|
323,969
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,630,471
|
|
Cash and restricted cash
|
11,790
|
|
|
877
|
|
|
21,637
|
|
|
55,137
|
|
|
—
|
|
|
—
|
|
|
89,441
|
|
Other assets
|
1,927
|
|
|
2,190
|
|
|
31,366
|
|
|
91
|
|
|
—
|
|
|
—
|
|
|
35,574
|
|
Assets of discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,803
|
|
|
—
|
|
|
6,803
|
|
Total assets
|
486,926
|
|
|
836,360
|
|
|
376,972
|
|
|
55,228
|
|
|
6,803
|
|
|
—
|
|
|
1,762,289
|
|
Debt, net (E)
|
310,636
|
|
|
791,499
|
|
|
161,857
|
|
|
51,231
|
|
|
—
|
|
|
—
|
|
|
1,315,223
|
|
Other liabilities
|
2,391
|
|
|
4,528
|
|
|
164,897
|
|
|
16,475
|
|
|
—
|
|
|
—
|
|
|
188,291
|
|
Liabilities of discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
447
|
|
|
—
|
|
|
447
|
|
Total liabilities
|
313,027
|
|
|
796,027
|
|
|
326,754
|
|
|
67,706
|
|
|
447
|
|
|
—
|
|
|
1,503,961
|
|
Preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
61,583
|
|
|
—
|
|
|
—
|
|
|
61,583
|
|
Noncontrolling interests
|
—
|
|
|
—
|
|
|
36
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36
|
|
Equity attributable to common stockholders
|
$
|
173,899
|
|
|
$
|
40,333
|
|
|
$
|
50,182
|
|
|
$
|
(74,061
|
)
|
|
$
|
6,356
|
|
|
$
|
—
|
|
|
$
|
196,709
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Investments (A)
|
|
|
|
|
|
|
|
|
|
|
|
CDOs
|
|
Other Debt (B)
|
|
Golf
|
|
Corporate
|
|
Discontinued Operations
|
|
Eliminations
|
|
Total
|
Year Ended December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
$
|
119,292
|
|
|
$
|
98,968
|
|
|
$
|
—
|
|
|
$
|
198
|
|
|
$
|
—
|
|
|
$
|
(4,746
|
)
|
|
$
|
213,712
|
|
Interest expense
|
(24,996
|
)
|
|
(54,534
|
)
|
|
|
|
(3,817
|
)
|
|
|
|
4,746
|
|
|
(78,601
|
)
|
Inter-segment elimination
|
(4,746
|
)
|
|
4,746
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Net interest income (expense)
|
89,550
|
|
|
49,180
|
|
|
—
|
|
|
(3,619
|
)
|
|
—
|
|
|
—
|
|
|
135,111
|
|
Impairment (reversal)
|
(9,338
|
)
|
|
(10,431
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19,769
|
)
|
Other income, net
|
23,946
|
|
|
11,344
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,290
|
|
Loan and security servicing expense
|
741
|
|
|
3,113
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3,857
|
|
General and administrative expense
|
—
|
|
|
18
|
|
|
—
|
|
|
17,440
|
|
|
—
|
|
|
—
|
|
|
17,458
|
|
Management fee to affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
28,057
|
|
|
—
|
|
|
—
|
|
|
28,057
|
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
4
|
|
Income (loss) from continuing operations
|
122,093
|
|
|
67,824
|
|
|
—
|
|
|
(49,123
|
)
|
|
—
|
|
|
—
|
|
|
140,794
|
|
Income from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,547
|
|
|
—
|
|
|
11,547
|
|
Net income (loss)
|
122,093
|
|
|
67,824
|
|
|
—
|
|
|
(49,123
|
)
|
|
11,547
|
|
|
—
|
|
|
152,341
|
|
Preferred dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,580
|
)
|
|
—
|
|
|
—
|
|
|
(5,580
|
)
|
Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(928
|
)
|
|
—
|
|
|
(928
|
)
|
Income (loss) applicable to common stockholders
|
$
|
122,093
|
|
|
$
|
67,824
|
|
|
$
|
—
|
|
|
$
|
(54,703
|
)
|
|
$
|
10,619
|
|
|
$
|
—
|
|
|
$
|
145,833
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments, net (E)
|
$
|
838,162
|
|
|
$
|
1,272,952
|
|
|
$
|
345,755
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,456,869
|
|
Cash and restricted cash
|
2,377
|
|
|
—
|
|
|
22,890
|
|
|
23,310
|
|
|
—
|
|
|
—
|
|
|
48,577
|
|
Other assets
|
47,130
|
|
|
3,395
|
|
|
32,654
|
|
|
987
|
|
|
|
|
—
|
|
|
84,166
|
|
Assets of discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,248,023
|
|
|
—
|
|
|
2,248,023
|
|
Total assets
|
887,669
|
|
|
1,276,347
|
|
|
401,299
|
|
|
24,297
|
|
|
2,248,023
|
|
|
—
|
|
|
4,837,635
|
|
Debt, net (E)
|
645,938
|
|
|
1,091,430
|
|
|
152,498
|
|
|
51,237
|
|
|
—
|
|
|
—
|
|
|
1,941,103
|
|
Other liabilities
|
19,194
|
|
|
1,669
|
|
|
170,623
|
|
|
44,528
|
|
|
|
|
—
|
|
|
236,014
|
|
Liabilities of discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,434,394
|
|
|
—
|
|
|
1,434,394
|
|
Total liabilities
|
665,132
|
|
|
1,093,099
|
|
|
323,121
|
|
|
95,765
|
|
|
1,434,394
|
|
|
—
|
|
|
3,611,511
|
|
Preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
61,583
|
|
|
—
|
|
|
—
|
|
|
61,583
|
|
Noncontrolling interest
|
—
|
|
|
—
|
|
|
366
|
|
|
—
|
|
|
60,913
|
|
|
—
|
|
|
61,279
|
|
Equity attributable to common stockholders
|
$
|
222,537
|
|
|
$
|
183,248
|
|
|
$
|
77,812
|
|
|
$
|
(133,051
|
)
|
|
$
|
752,716
|
|
|
$
|
—
|
|
|
$
|
1,103,262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Investments (A)
|
|
|
|
|
|
|
|
|
|
|
|
CDOs
|
|
Other Debt (B)
|
|
Golf
|
|
Corporate
|
|
Discontinued Operations
|
|
Eliminations (D)
|
|
Total
|
Year Ended December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
$
|
197,007
|
|
|
$
|
91,818
|
|
|
$
|
—
|
|
|
$
|
170
|
|
|
$
|
—
|
|
|
$
|
(6,044
|
)
|
|
$
|
282,951
|
|
Interest expense
|
(56,767
|
)
|
|
(53,700
|
)
|
|
—
|
|
|
(3,813
|
)
|
|
—
|
|
|
6,044
|
|
|
(108,236
|
)
|
Inter-segment elimination
|
(6,044
|
)
|
|
6,044
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Net interest income (expense)
|
134,196
|
|
|
44,162
|
|
|
—
|
|
|
(3,643
|
)
|
|
—
|
|
|
—
|
|
|
174,715
|
|
Impairment (reversal)
|
(7,381
|
)
|
|
1,717
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,664
|
)
|
Other income, net
|
260,025
|
|
|
2,351
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
262,376
|
|
Loan and security servicing expense
|
916
|
|
|
3,344
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,260
|
|
General and administrative expense
|
—
|
|
|
4
|
|
|
—
|
|
|
11,235
|
|
|
—
|
|
|
—
|
|
|
11,239
|
|
Management fee to affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
23,611
|
|
|
—
|
|
|
—
|
|
|
23,611
|
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Income (loss) from continuing operations
|
400,686
|
|
|
41,448
|
|
|
—
|
|
|
(38,489
|
)
|
|
|
|
—
|
|
|
403,645
|
|
Income from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,465
|
|
|
—
|
|
|
30,465
|
|
Net income (loss)
|
400,686
|
|
|
41,448
|
|
|
—
|
|
|
(38,489
|
)
|
|
30,465
|
|
|
—
|
|
|
434,110
|
|
Preferred dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,580
|
)
|
|
—
|
|
|
—
|
|
|
(5,580
|
)
|
Income (loss) applicable to common stockholders
|
$
|
400,686
|
|
|
$
|
41,448
|
|
|
$
|
—
|
|
|
$
|
(44,069
|
)
|
|
$
|
30,465
|
|
|
$
|
—
|
|
|
$
|
428,530
|
|
|
|
(A)
|
Assets held within non-recourse structures, including all of the assets in the CDO segment, are not available to satisfy obligations outside of such financings, except to the extent net cash flow distributions are received from such structures. Furthermore, creditors or beneficial interest holders of these structures generally have no recourse to the general credit of Newcastle. Therefore, the exposure to the economic losses from such structures generally is limited to invested equity in them and economically their book value cannot be less than zero. Therefore, impairment recorded in excess of Newcastle’s investment, which results in negative GAAP book value for a given non-recourse financing structure, cannot economically be incurred and will eventually be reversed through amortization, sales at gains, or as gains at the deconsolidation or termination of such non-recourse financing structure.
|
|
|
(B)
|
The following table summarizes the investments and debt in the other debt segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014
|
|
December 31, 2013
|
|
Investments
|
|
Debt
|
|
Investments
|
|
Debt
|
Non-Recourse
|
Outstanding Face Amount
|
|
Carrying Value
|
|
Outstanding Face Amount
|
|
Carrying Value
|
|
Outstanding Face Amount
|
|
Carrying Value
|
|
Outstanding Face Amount
|
|
Carrying Value
|
Manufactured housing loan portfolio I
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
102,681
|
|
|
$
|
91,924
|
|
|
$
|
53,753
|
|
|
$
|
50,424
|
|
Manufactured housing loan portfolio II
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
128,975
|
|
|
128,117
|
|
|
93,863
|
|
|
93,536
|
|
Subprime mortgage loans subject to call options
|
406,217
|
|
|
406,217
|
|
|
406,217
|
|
|
406,217
|
|
|
406,217
|
|
|
406,217
|
|
|
406,217
|
|
|
406,217
|
|
Real estate securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
56,466
|
|
|
50,961
|
|
|
—
|
|
|
—
|
|
Subtotal
|
406,217
|
|
|
406,217
|
|
|
406,217
|
|
|
406,217
|
|
|
694,339
|
|
|
677,219
|
|
|
553,833
|
|
|
550,177
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unlevered real estate securities
|
167,457
|
|
|
12,265
|
|
|
—
|
|
|
—
|
|
|
129,563
|
|
|
4,296
|
|
|
—
|
|
|
—
|
|
Levered real estate securities
|
390,771
|
|
|
407,689
|
|
|
385,282
|
|
|
385,282
|
|
|
514,994
|
|
|
551,270
|
|
|
516,134
|
|
|
516,134
|
|
Other Investments
|
N/A
|
|
|
6,479
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
|
6,160
|
|
|
—
|
|
|
—
|
|
Residential mortgage loans
|
934
|
|
|
643
|
|
|
—
|
|
|
—
|
|
|
45,323
|
|
|
34,007
|
|
|
25,119
|
|
|
25,119
|
|
|
$
|
965,379
|
|
|
$
|
833,293
|
|
|
$
|
791,499
|
|
|
$
|
791,499
|
|
|
$
|
1,384,219
|
|
|
$
|
1,272,952
|
|
|
$
|
1,095,086
|
|
|
$
|
1,091,430
|
|
|
|
(C)
|
Operating expenses-golf includes rental expenses recorded under operating leases for carts and equipment in the amount of $5.0 million for the year ended December 31, 2014.
|
|
|
(D)
|
Includes all transaction related and spin-off related expenses.
|
|
|
(E)
|
Net of $35.1 million and $87.7 million of inter-segment eliminations as of December 31, 2014 and 2013, respectively.
|
|